Switch to:
Gouverneur Bancorp Inc (OTCPK:GOVB)
Intrinsic Value (DCF Projected)
$0.00 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today, Gouverneur Bancorp Inc's DCF projected intrinsic value is $0.00. The stock price of Gouverneur Bancorp Inc is $10.75. Therefore, Gouverneur Bancorp Inc's Price to Intrinsic Value (DCF Projected) Ratio of today is 0.0.

GOVB' s 10-Year Price to Intrinsic Value (DCF Projected) Range
Min: 0   Max: 0
Current: 0

GOVB's Price to Intrinsic Value (DCF Projected) is ranked lower than
100% of the Companies
in the Global industry.

( Industry Median: vs. GOVB: 0.00 )

Definition

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of total equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding


Here Gouverneur Bancorp Inc's FCF(6 year avg) is calculate as

Gouverneur Bancorp Inc Quarterly Data

200603200606200609200612200703200706200709200712200803200806
total_freecashflow -0.860.29-0.180.70-0.980.610.180.74-0.272.35
200309200312200403200406200409200412200503200506200509200512
total_freecashflow -0.010.63-0.400.690.080.720.461.72-3.881.74
200209200212200303200306
total_freecashflow 0.200.28-0.030.85

Add all the Free Cash Flow together and divide 6 will get Gouverneur Bancorp Inc's FCF(6 year avg) = $0.94.

Gouverneur Bancorp Inc's DCF Projected Intrinsic Value for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Jun08)*0.8)/Shares Outstanding
=(11.2222057834*0.9355+20.821*0.8)/2.301
=11.80

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy medium after taking the above ideas into consideration. Learn more here.

Gouverneur Bancorp Inc's Price to DCF Projected Intrinsic Value Ratio for today is calculated as

Price to DCF Projected Intrinsic Value=Share Price/DCF Projected Intrinsic Value
=10.75/11.8014661062
=0.91

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Intrinsic Value (DE), Intrinsic Value (DCF), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Gouverneur Bancorp Inc Annual Data

Sep98Sep99Sep00Sep01Sep02Sep03Sep04Sep05Sep06Sep07
iv_dcf_share 0.000.000.000.000.000.000.0013.4815.2916.59

Gouverneur Bancorp Inc Quarterly Data

Mar06Jun06Sep06Dec06Mar07Jun07Sep07Dec07Mar08Jun08
iv_dcf_share 15.1814.8215.2916.8615.0315.5416.5914.8414.6416.96
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK